ATN Reports Fourth Quarter and Full Year 2023 Results; Provides 2024 Outlook
“First-to-Fiber” and “Glass & SteelTM” Strategies Drive Year-Over-Year Growth
- Fourth-quarter revenues grew 4% to
$199.0 million - Full-year revenues grew 5% to
$762.2 million - Total high-speed broadband subscribers increased by 20%
- Broadband homes passed by high-speed data services expanded by 33%
- Capital expenditures for the full year were
$163.3 million (net of$32.9 million reimbursements)
Operating Income and Adjusted EBITDA1 Supported by Subscriber and Revenue Growth
- Fourth quarter operating income decreased 30% to
$3.3 million - Full year operating income increased 66% to
$13.2 million - Fourth quarter net loss was
$(5.8) million , or a$(0.46) loss per share, including restructuring expenses of$6.6 million - Full-year net loss was
$(14.5) million , or$(1.25) per share, including restructuring expenses of$11.2 million - Fourth quarter Adjusted EBITDA1 increased 13% to
$51.0 million - Full-year Adjusted EBITDA1 increased 10% to
$189.5 million
Provides 2024 Outlook2
- Revenue for the full year 2024 is expected to be in the range of
$750 to$770 million , excluding construction revenue - Adjusted EBITDA2 for the full year 2024 is expected to be in the range of
$200 to$208 million - Capital expenditures for the full year 2024 are expected to be in the range of
$110 to$120 million (net of reimbursements) - Net Debt Ratio3 is expected to be the range of 2.25x to 2.40x exiting 2024
Earnings Conference Call
Thursday, February 22, 2024 , at10:00 a.m. ET ; web participant link:
https://edge.media-server.com/mmc/p/thasau6r/
Remarks by
“The fourth quarter capped off a strong year for ATN as our First-to-Fiber and Glass & Steel™ investment strategies and ongoing focus on margin improvement yielded subscriber and revenue growth and profitability expansion.
“For both the quarter and the year, we generated single-digit revenue growth, while delivering a double-digit increase of Adjusted EBITDA. We also demonstrated continued growth across key operating metrics when compared with the fourth quarter of 2022, including the addition of 20% more high-speed capable broadband subscribers and 33% more broadband homes passed by high-speed data services in Q4. Since launching our strategy at the start of 2022, we have now increased high-speed capable broadband subscribers by 39%, nearly doubled the broadband homes passed by high-speed data services and expanded our fiber network reach by nearly 30%.
“Our
“We believe that the investments we have made, which have expanded the reach and capabilities of our high-speed network, provide a solid foundation for sustainable value-creation in the years ahead. As we enter the final year of our three-year investment cycle, we are taking actions to position ATN to realize the full benefits of our investments going forward. This includes plans to reduce internally funded capital expenditures and augment network expansion with available grant funding while advancing margin improvement initiatives. In 2024, we expect to continue to grow our customer base, expand operating margins, increase EBITDA and improve cash flow generation.”
Fourth Quarter and Full Year 2023 Financial Results
Consolidated revenues were
Operating income was
Net loss attributable to ATN stockholders in the fourth quarter of 2023 was
Adjusted EBITDA1 increased to
Segment Operating Results (in Thousands)
The Company recorded financial results in three categories: (i)
For Three Months Ended |
||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||
International | International | US | US | Corporate and | Corporate and | Total | Total | |||||||||||||||||
Telecom | Telecom | Telecom | Telecom | Other* | Other* | ATN | ATN | |||||||||||||||||
Total Revenue: | $ | 94,467 | $ | 90,384 | $ | 104,499 | $ | 101,631 | $ | - | $ | - | $ | 198,966 | $ | 192,015 | ||||||||
Mobility | 27,733 | 27,409 | 956 | 1,551 | - | - | 28,689 | 28,960 | ||||||||||||||||
Fixed | 60,622 | 58,049 | 58,258 | 56,274 | - | - | 118,880 | 114,323 | ||||||||||||||||
Carrier Services | 3,675 | 3,417 | 32,216 | 32,761 | - | - | 35,891 | 36,178 | ||||||||||||||||
Construction | - | - | 6,982 | 7,146 | - | - | 6,982 | 7,146 | ||||||||||||||||
All other | 2,437 | 1,509 | 6,087 | 3,853 | - | - | 8,524 | 5,362 | ||||||||||||||||
Operating Income (Loss) | $ | 12,244 | $ | 15,124 | $ | (1,803 | ) | $ | (1,457 | ) | $ | (7,177 | ) | $ | (8,996 | ) | $ | 3,264 | $ | 4,671 | ||||
EBITDA2 | $ | 27,287 | $ | 28,964 | $ | 20,329 | $ | 21,909 | $ | (6,594 | ) | $ | (8,214 | ) | $ | 41,022 | $ | 42,659 | ||||||
Adjusted EBITDA1 | $ | 30,868 | $ | 29,162 | $ | 27,489 | $ | 22,955 | $ | (7,341 | ) | $ | (6,819 | ) | $ | 51,016 | $ | 45,298 | ||||||
Capital Expenditures** | $ | 18,720 | $ | 17,115 | $ | 17,894 | $ | 32,644 | $ | 42 | $ | 410 | $ | 36,656 | $ | 50,169 | ||||||||
For the Year Ended |
||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||
International | International | US | US | Corporate and | Corporate and | Total | Total | |||||||||||||||||
Telecom | Telecom | Telecom | Telecom | Other* | Other* | ATN | ATN | |||||||||||||||||
Total Revenue: | $ | 370,733 | $ | 355,581 | $ | 391,483 | $ | 370,164 | $ | - | $ | - | $ | 762,216 | $ | 725,745 | ||||||||
Mobility | 108,486 | 102,431 | 4,037 | 7,587 | - | - | 112,523 | 110,018 | ||||||||||||||||
Fixed | 239,168 | 233,311 | 233,605 | 205,073 | - | - | 472,773 | 438,384 | ||||||||||||||||
Carrier Services | 14,686 | 13,459 | 128,195 | 128,864 | - | - | 142,881 | 142,323 | ||||||||||||||||
Construction | - | - | 10,629 | 15,762 | - | - | 10,629 | 15,762 | ||||||||||||||||
All other | 8,393 | 6,380 | 15,017 | 12,878 | - | - | 23,410 | 19,258 | ||||||||||||||||
Operating Income (Loss) | $ | 53,420 | $ | 52,012 | $ | (5,522 | ) | $ | (5,656 | ) | $ | (34,723 | ) | $ | (38,414 | ) | $ | 13,175 | $ | 7,942 | ||||
EBITDA2 | $ | 112,093 | $ | 110,152 | $ | 87,455 | $ | 80,808 | $ | (32,110 | ) | $ | (34,865 | ) | $ | 167,438 | $ | 156,095 | ||||||
Adjusted EBITDA1 | $ | 115,955 | $ | 111,549 | $ | 99,933 | $ | 85,395 | $ | (26,437 | ) | $ | (24,256 | ) | $ | 189,451 | $ | 172,688 | ||||||
Capital Expenditures** | $ | 76,379 | $ | 70,385 | $ | 86,918 | $ | 88,684 | $ | - | $ | 1,045 | $ | 163,297 | $ | 160,114 |
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments.
**Excludes government capital program amounts disbursed and amounts received.
ATN’s Strategic Plan and Key Performance Indicators
Investments to drive long-term growth and durable cash flow
To address the growing need for more bandwidth and reliable connectivity across all markets in which we operate, the Company continues to deploy capital in fiber and fiber-fed high-speed data solutions to increase its fiber footprint and grow broadband subscribers. At the start of 2022, the Company initiated a 3-year strategic investment plan to accelerate these investments. As ATN enters the third year of the plan, it expects to begin to reduce capital expenditures and augment network expansion with available grant funding.
Operating Metrics
Operating Metrics | |||||||||||
2023 | 2023 | 2023 | 2023 | 2022 | Q4 2023 | ||||||
Q4 | Q3 | Q2 | Q1 | Q4 | vs. Q4 2022 | ||||||
Broadband Homes Passed | 768,900 | 746,600 | 746,800 | 736,300 | 728,900 | 5% | |||||
Broadband Homes Passed by HSD* | 367,200 | 333,500 | 331,000 | 301,600 | 275,100 | 33% | |||||
Broadband Customers | 214,400 | 213,900 | 215,500 | 214,000 | 210,500 | 2% | |||||
HSD* Broadband Customers | 135,900 | 132,900 | 129,100 | 122,600 | 113,000 | 20% | |||||
11,655 | 11,575 | 11,561 | 11,099 | 10,545 | 11% | ||||||
International Mobile Subscribers | |||||||||||
Pre-Paid | 351,300 | 346,100 | 340,200 | 328,800 | 322,000 | 9% | |||||
Post-Paid | 57,400 | 56,100 | 58,900 | 56,900 | 55,700 | 3% | |||||
Total | 408,700 | 402,200 | 399,100 | 385,700 | 377,700 | 8% | |||||
Blended Churn | 3.33 | % | 3.76 | % | 2.69 | % | 2.81 | % | 2.25 | % |
*HSD is defined as download speeds 100 Mbps or greater and HSD Broadband Customers as subscribers connected to our high-speed networks regardless of the speed of plan selected.
Note: Data presented may differ from prior periods to reflect more accurate data and/or changes in calculation methodology and process.
Balance Sheet and Cash Flow Highlights
Total cash, cash equivalents and restricted cash as of
Net cash provided by operating activities was
Capital expenditures were
Quarterly Dividends and Stock Repurchases
Quarterly dividends ATN increased its quarterly dividend by more than 14% to
Share repurchases During the fourth quarter of 2023, ATN announced the expansion of the share repurchase program to up to
Guidance and Outlook
ATN is continuing investments in its “First-to-Fiber” and “Glass & Steel™” market strategies established at the start of 2022. Entering the final year of our three-year investment cycle, the Company expects to reduce capital expenditures and augment network expansion with available grant funding. Management also is focused on advancing margin improvement initiatives to position ATN to realize the full benefits of these investments and more rapidly increase cash flows.
The Company is reiterating its preliminary Adjusted EBITDA guidance for full-year 2024 and reducing the preliminary capital expenditures guidance by
Reiterates preliminary Adjusted EBITDA1 outlook, updates capital expenditure outlook, and provides additional metrics for full year ending
Revenue (excluding construction revenue) | Full year 2024 | |
Adjusted EBITDA1 | Full year 2024 | |
Capital Expenditures | Full year 2024 | |
Net Debt Ratio3 | 2.25x to 2.40x | Exiting 2024 |
For the Company’s full year 2024 outlook for Adjusted EBITDA, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA.
Conference Call Information
Call Date: Thursday, February 22, 2024
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/thasau6r/
Live Call Participant Link: https://register.vevent.com/register/BIb6167f4ac3b049a28d8dd4ef47a55ab3
Webcast Link Instructions
You can listen to a live audio webcast of the conference call by visiting the “Webcast Link” above or the "Events & Presentations" section of the Company's Investor Relations website at https://ir.atni.com/events-and-presentations. A replay of the conference call will be available at the same locations beginning at approximately 1:00 pm ET on the same day. The Company also will provide an investor presentation as a supplement to the call on the “Events & Presentations” section of its Investor Relations website.
About ATN
Use of Non-GAAP Financial Measures and Definition of Terms
In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this press release also contains non-GAAP financial measures. Specifically, the Company has included EBITDA, Adjusted EBITDA, Net Debt, and Net Debt Ratio in this release and the tables included herein.
EBITDA is defined as Operating income (loss) before depreciation and amortization expense.
Adjusted EBITDA is defined as Operating income (loss) before depreciation and amortization expense, transaction-related charges, restructuring expenses, one-time impairment or special charges, and the gain (loss) on disposition of assets and contingent consideration. In order to more closely align with similar calculations presented by companies in its industry, beginning in the first quarter of 2023, the Company excluded non-cash stock-based compensation in its adjustment to derive Adjusted EBITDA. Prior periods have been restated to conform to this definition change.
Net Debt is defined as total debt less cash and cash equivalents and restricted cash.
Net Debt Ratio is defined as Net Debt divided by the trailing four quarters’ ended total Adjusted EBITDA at the measurement date.
The Company believes that the inclusion of these non-GAAP financial measures helps investors gain a meaningful understanding of the Company's core operating results and enhances the usefulness of comparing such performance with prior periods. Management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring the Company’s core operating performance and comparing such performance to that of prior periods. The non-GAAP financial measures included in this press release are not meant to be considered superior to or a substitute for results of operations prepared in accordance with GAAP. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are set forth in the text of, and the accompanying tables to, this press release. While non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating the Company’s own operating results over different periods of time, the Company urges investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.
Cautionary Language Concerning Forward-Looking Statements
This press release contains forward-looking statements relating to, among other matters, the Company’s future financial performance, business goals and objectives, and results of operations, expectations regarding the transition of its
Contact |
|
Chief Financial Officer | Investor Relations |
978-619-1300 | ATNI@investorrelations.com |
Table 1 | |||||||
Unaudited Condensed Consolidated Balance Sheets | |||||||
(in Thousands) | |||||||
2023 | 2022 | ||||||
Assets: | |||||||
Cash and cash equivalents | $ | 52,239 | $ | 54,660 | |||
Restricted cash | 12,942 | 5,068 | |||||
Customer receivable | 7,249 | 5,803 | |||||
Other current assets | 208,169 | 164,157 | |||||
Total current assets | 280,599 | 229,688 | |||||
Property, plant and equipment, net | 1,080,659 | 1,055,954 | |||||
Operating lease right-of-use assets | 99,335 | 108,702 | |||||
Customer receivable - long term | 45,676 | 46,706 | |||||
173,008 | 185,794 | ||||||
Other assets | 103,764 | 81,025 | |||||
Total assets | $ | 1,783,041 | $ | 1,707,869 | |||
Liabilities, redeemable non-controlling interests and stockholders’ equity: | |||||||
Current portion of long-term debt | $ | 24,290 | $ | 6,172 | |||
Current portion of customer receivable credit facility | 7,110 | 6,073 | |||||
Taxes payable | 10,876 | 7,335 | |||||
Current portion of lease liabilities | 15,164 | 15,457 | |||||
Other current liabilities | 235,081 | 198,143 | |||||
Total current liabilities | 292,521 | 233,180 | |||||
Long-term debt, net of current portion | $ | 492,580 | $ | 415,727 | |||
Customer receivable credit facility, net of current portion | 38,943 | 39,275 | |||||
Deferred income taxes | 19,775 | 28,650 | |||||
Lease liabilities | 76,936 | 83,319 | |||||
Other long-term liabilities | 138,566 | 138,420 | |||||
Total liabilities | 1,059,321 | 938,571 | |||||
Redeemable non-controlling interests | 85,917 | 92,468 | |||||
Stockholders' equity: | |||||||
Total ATN International, Inc.’s stockholders’ equity | 541,073 | 580,814 | |||||
Non-controlling interests | 96,730 | 96,016 | |||||
Total stockholders' equity | 637,803 | 676,830 | |||||
Total liabilities, redeemable non-controlling interests and stockholders’ equity | $ | 1,783,041 | $ | 1,707,869 | |||
Table 2 |
|||||||||||||||
Unaudited Condensed Consolidated Statements of Operations | |||||||||||||||
(in Thousands, Except per Share Data) | |||||||||||||||
Three Months Ended, | Year Ended, | ||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Revenues: | |||||||||||||||
Communications services | $ | 187,597 | $ | 179,906 | $ | 735,082 | $ | 692,221 | |||||||
Construction | 6,982 | 7,146 | 10,629 | 15,762 | |||||||||||
Other | 4,387 | 4,963 | 16,505 | 17,762 | |||||||||||
Total revenue | 198,966 | 192,015 | 762,216 | 725,745 | |||||||||||
Operating expenses (excluding depreciation and amortization unless otherwise indicated): | |||||||||||||||
Cost of services and other | 82,598 | 83,075 | 319,723 | 312,896 | |||||||||||
Cost of construction revenue | 6,710 | 7,123 | 10,345 | 15,763 | |||||||||||
Selling, general and administrative | 58,642 | 56,519 | 242,697 | 224,398 | |||||||||||
Stock-based compensation | 2,063 | 1,710 | 8,535 | 7,406 | |||||||||||
Transaction-related charges | 54 | 417 | 551 | 4,798 | |||||||||||
Restructuring expenses | 6,588 | - | 11,228 | - | |||||||||||
Depreciation | 34,636 | 34,716 | 141,627 | 135,137 | |||||||||||
Amortization of intangibles from acquisitions | 3,122 | 3,272 | 12,636 | 13,016 | |||||||||||
(Gain) loss on disposition of assets and contingent consideration | 1,289 | 512 | 1,699 | 4,389 | |||||||||||
Total operating expenses | 195,702 | 187,344 | 749,041 | 717,803 | |||||||||||
Operating income | 3,264 | 4,671 | 13,175 | 7,942 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense, net | (11,872 | ) | (7,177 | ) | (42,210 | ) | (20,243 | ) | |||||||
Other income (expense) | (1,128 | ) | 866 | 1,496 | 4,245 | ||||||||||
Other income (expense), net | (13,000 | ) | (6,311 | ) | (40,714 | ) | (15,998 | ) | |||||||
Loss before income taxes | (9,736 | ) | (1,640 | ) | (27,539 | ) | (8,056 | ) | |||||||
Income tax expense (benefit) | (2,417 | ) | 906 | (8,785 | ) | (473 | ) | ||||||||
Net loss | (7,319 | ) | (2,546 | ) | (18,754 | ) | (7,583 | ) | |||||||
Net loss attributable to non-controlling interests, net | 1,483 | 1,156 | 4,216 | 1,938 | |||||||||||
Net loss attributable to |
$ | (5,836 | ) | $ | (1,390 | ) | $ | (14,538 | ) | $ | (5,645 | ) | |||
Net loss per weighted average share attributable to |
|||||||||||||||
Basic and Diluted Net Loss | $ | (0.46 | ) | $ | (0.18 | ) | $ | (1.25 | ) | $ | (0.67 | ) | |||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 15,436 | 15,763 | 15,595 | 15,751 | |||||||||||
Diluted | 15,436 | 15,763 | 15,595 | 15,751 | |||||||||||
Table 3 | |||||||
Unaudited Condensed Consolidated Cash Flow Statements | |||||||
(in Thousands) | |||||||
Year Ended |
|||||||
2023 | 2022 | ||||||
Net Loss | $ | (18,754 | ) | $ | (7,583 | ) | |
Depreciation | 141,627 | 135,137 | |||||
Amortization of intangibles from acquisitions | 12,636 | 13,016 | |||||
Provision for doubtful accounts | 5,012 | 6,693 | |||||
Amortization of debt discount and debt issuance costs | 2,431 | 2,014 | |||||
(Gain) Loss on disposition of assets and contingent consideration | 1,699 | 4,387 | |||||
Stock-based compensation | 8,535 | 7,406 | |||||
Deferred income taxes | (16,756 | ) | (7,452 | ) | |||
Loss on pension settlement | 369 | 1,725 | |||||
Gain on equity investments | (2,839 | ) | (5,656 | ) | |||
Decrease in customer receiveable | (416 | ) | (8,713 | ) | |||
Change in prepaid and accrued income taxes | 7,801 | 9,187 | |||||
Change in other operating assets and liabilities | (28,351 | ) | (47,249 | ) | |||
Net cash provided by operating activities | 112,994 | 102,912 | |||||
Capital expenditures | (163,297 | ) | (160,114 | ) | |||
Government capital programs: | |||||||
Amounts disbursed | (32,871 | ) | (7,905 | ) | |||
Amounts received | 31,873 | 2,853 | |||||
Proceeds from sale of investments | - | 15,745 | |||||
Spectrum sales and refunds | 576 | 1,136 | |||||
Proceeds from dispositions of long-lived assets | - | 1,067 | |||||
Purchase of spectrum | - | (1,068 | ) | ||||
Purchases of strategic investments | (1,055 | ) | (2,750 | ) | |||
Purchases and sales of businesses | 1,314 | (16,209 | ) | ||||
Net cash used in investing activities | (163,460 | ) | (167,245 | ) | |||
Dividends paid on common stock | (13,178 | ) | (10,708 | ) | |||
Distributions to non-controlling interests | (4,040 | ) | (3,531 | ) | |||
Contingent consideration paid for business acquisitions | - | (1,718 | ) | ||||
Finance lease payments | (1,375 | ) | (1,069 | ) | |||
Term loan - borrowings | 130,000 | 20,000 | |||||
Term loan - repayments | (6,959 | ) | (5,222 | ) | |||
Payment of debt issuance costs | (3,906 | ) | (873 | ) | |||
Revolving credit facilities – borrowings | 159,414 | 115,250 | |||||
Revolving credit facilities – repayments | (185,292 | ) | (72,250 | ) | |||
Proceeds from customer receivable credit facility | 7,300 | 15,425 | |||||
Repayment of customer receivable credit facility | (6,712 | ) | (4,960 | ) | |||
Purchases of common stock - stock-based compensation | (1,473 | ) | (1,169 | ) | |||
Purchases of common stock - share repurchase plan | (14,999 | ) | (942 | ) | |||
Repurchases of non-controlling interests, net | (2,861 | ) | (4,869 | ) | |||
Net cash provided by financing activities | 55,919 | 43,364 | |||||
Net change in total cash, cash equivalents and restricted cash | 5,453 | (20,969 | ) | ||||
Total cash, cash equivalents and restricted cash, beginning of period | 59,728 | 80,697 | |||||
Total cash, cash equivalents and restricted cash, end of period | $ | 65,181 | $ | 59,728 | |||
Table 4 |
||||||||||||
Selected Segment Financial Information | ||||||||||||
(In Thousands) | ||||||||||||
For the three months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Statement of Operations Data: | ||||||||||||
Revenue | ||||||||||||
Mobility | ||||||||||||
Business | $ | 4,768 | $ | 112 | $ | - | $ | 4,880 | ||||
Consumer | 22,965 | 844 | - | 23,809 | ||||||||
Total | $ | 27,733 | $ | 956 | $ | - | $ | 28,689 | ||||
Fixed | ||||||||||||
Business | $ | 18,606 | $ | 35,827 | $ | - | $ | 54,433 | ||||
Consumer | 42,016 | 22,431 | - | 64,447 | ||||||||
Total | $ | 60,622 | $ | 58,258 | $ | - | $ | 118,880 | ||||
Carrier Services | $ | 3,675 | $ | 32,216 | $ | - | $ | 35,891 | ||||
Other | 982 | 3,155 | - | 4,137 | ||||||||
Total Communications Services | $ | 93,012 | $ | 94,585 | $ | - | $ | 187,597 | ||||
Construction | $ | - | $ | 6,982 | $ | - | $ | 6,982 | ||||
Managed services | $ | 1,455 | $ | 2,932 | $ | - | $ | 4,387 | ||||
Total Other | $ | 1,455 | $ | 2,932 | $ | - | $ | 4,387 | ||||
Total Revenue | $ | 94,467 | $ | 104,499 | $ | - | $ | 198,966 | ||||
Depreciation | $ | 14,774 | $ | 19,279 | $ | 583 | $ | 34,636 | ||||
Amortization of intangibles from acquisitions | $ | 269 | $ | 2,853 | $ | - | $ | 3,122 | ||||
Total operating expenses | $ | 82,223 | $ | 106,302 | $ | 7,177 | $ | 195,702 | ||||
Operating income (loss) | $ | 12,244 | $ | (1,803 | ) | $ | (7,177 | ) | $ | 3,264 | ||
Net (income) loss attributable to non-controlling interests | $ | (1,455 | ) | $ | 2,938 | $ | - | $ | 1,483 | |||
Non GAAP measures: | ||||||||||||
EBITDA (2) | $ | 27,287 | $ | 20,329 | $ | (6,594 | ) | $ | 41,022 | |||
Adjusted EBITDA (1) | $ | 30,868 | $ | 27,489 | $ | (7,341 | ) | $ | 51,016 | |||
Balance Sheet Data (at |
||||||||||||
Cash, cash equivalents and restricted cash | $ | 26,354 | $ | 33,574 | $ | 5,252 | $ | 65,180 | ||||
Total current assets | 107,469 | 162,095 | 11,035 | 280,599 | ||||||||
Fixed assets, net | 481,911 | 593,833 | 4,915 | 1,080,659 | ||||||||
Total assets | 672,171 | 1,019,251 | 91,619 | 1,783,041 | ||||||||
Total current liabilities | 86,540 | 168,624 | 37,357 | 292,521 | ||||||||
Total debt, including current portion | 64,254 | 293,607 | 159,009 | 516,870 | ||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments | ||||||||||||
Table 4 (continued) |
||||||||||||
Selected Segment Financial Information | ||||||||||||
(In Thousands) | ||||||||||||
For the three months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Statement of Operations Data: | ||||||||||||
Revenue | ||||||||||||
Mobility | ||||||||||||
Business | $ | 3,833 | $ | 256 | $ | - | $ | 4,089 | ||||
Consumer | 23,576 | 1,295 | - | 24,871 | ||||||||
Total | $ | 27,409 | $ | 1,551 | $ | - | $ | 28,960 | ||||
Fixed | ||||||||||||
Business | $ | 17,076 | $ | 35,215 | $ | - | $ | 52,291 | ||||
Consumer | 40,973 | 21,059 | - | 62,032 | ||||||||
Total | $ | 58,049 | $ | 56,274 | $ | - | $ | 114,323 | ||||
Carrier Services | $ | 3,417 | $ | 32,761 | $ | - | $ | 36,178 | ||||
Other | 399 | 46 | - | 445 | ||||||||
Total Communications Services | $ | 89,274 | $ | 90,632 | $ | - | $ | 179,906 | ||||
Construction | $ | - | $ | 7,146 | $ | - | $ | 7,146 | ||||
Managed services | $ | 1,110 | $ | 3,853 | $ | - | $ | 4,963 | ||||
Total Other | $ | 1,110 | $ | 3,853 | $ | - | $ | 4,963 | ||||
Total Revenue | $ | 90,384 | $ | 101,631 | $ | - | $ | 192,015 | ||||
Depreciation | $ | 13,460 | $ | 20,474 | $ | 782 | $ | 34,716 | ||||
Amortization of intangibles from acquisitions | $ | 380 | $ | 2,892 | $ | - | $ | 3,272 | ||||
Total operating expenses | $ | 75,260 | $ | 103,088 | $ | 8,996 | $ | 187,344 | ||||
Operating income (loss) | $ | 15,124 | $ | (1,457 | ) | $ | (8,996 | ) | $ | 4,671 | ||
Net (income) loss attributable to non-controlling interests | $ | (1,783 | ) | $ | 2,939 | $ | - | $ | 1,156 | |||
Non GAAP measures: | ||||||||||||
EBITDA (2) | $ | 28,964 | $ | 21,909 | $ | (8,214 | ) | $ | 42,659 | |||
Adjusted EBITDA (1) | $ | 29,162 | $ | 22,955 | $ | (6,819 | ) | $ | 45,298 | |||
(1) See Table 5 for reconciliation of Operating Income to Adjusted EBITDA | ||||||||||||
(2) See Table 5 for reconciliation of Operating Income to EBITDA | ||||||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments | ||||||||||||
Table 4 (continued) |
||||||||||||
Selected Segment Financial Information | ||||||||||||
(In Thousands) | ||||||||||||
For the year ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Statement of Operations Data: | ||||||||||||
Revenue | ||||||||||||
Mobility | ||||||||||||
Business | $ | 16,333 | $ | 527 | $ | - | $ | 16,860 | ||||
Consumer | 92,153 | 3,510 | - | 95,663 | ||||||||
Total | $ | 108,486 | $ | 4,037 | $ | - | $ | 112,523 | ||||
Fixed | ||||||||||||
Business | $ | 71,215 | $ | 143,322 | $ | - | $ | 214,537 | ||||
Consumer | 167,953 | 90,283 | - | 258,236 | ||||||||
Total | $ | 239,168 | $ | 233,605 | $ | - | $ | 472,773 | ||||
Carrier Services | $ | 14,686 | $ | 128,195 | $ | - | $ | 142,881 | ||||
Other | 3,066 | 3,839 | - | 6,905 | ||||||||
Total Communications Services | $ | 365,406 | $ | 369,676 | $ | - | $ | 735,082 | ||||
Construction | $ | - | $ | 10,629 | $ | - | $ | 10,629 | ||||
Managed services | $ | 5,327 | $ | 11,178 | $ | - | $ | 16,505 | ||||
Total Other | $ | 5,327 | $ | 11,178 | $ | - | $ | 16,505 | ||||
Total Revenue | $ | 370,733 | $ | 391,483 | $ | - | $ | 762,216 | ||||
Depreciation | $ | 57,420 | $ | 81,594 | $ | 2,613 | $ | 141,627 | ||||
Amortization of intangibles from acquisitions | $ | 1,253 | $ | 11,383 | $ | - | $ | 12,636 | ||||
Total operating expenses | $ | 317,313 | $ | 397,005 | $ | 34,723 | $ | 749,041 | ||||
Operating income (loss) | $ | 53,420 | $ | (5,522 | ) | $ | (34,723 | ) | $ | 13,175 | ||
Net (income) loss attributable to non-controlling interests | $ | (7,105 | ) | $ | 11,321 | $ | - | $ | 4,216 | |||
Non GAAP measures: | ||||||||||||
EBITDA (2) | $ | 112,093 | $ | 87,455 | $ | (32,110 | ) | $ | 167,438 | |||
Adjusted EBITDA (1) | $ | 115,955 | $ | 99,933 | $ | (26,437 | ) | $ | 189,451 | |||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments | ||||||||||||
Table 4 (continued) |
||||||||||||
Selected Segment Financial Information | ||||||||||||
(In Thousands) | ||||||||||||
For the year ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Statement of Operations Data: | ||||||||||||
Revenue | ||||||||||||
Mobility | ||||||||||||
Business | $ | 14,830 | $ | 1,228 | $ | - | $ | 16,058 | ||||
Consumer | 87,601 | 6,359 | - | 93,960 | ||||||||
Total | $ | 102,431 | $ | 7,587 | $ | - | $ | 110,018 | ||||
Fixed | ||||||||||||
Business | $ | 69,903 | $ | 126,735 | $ | - | $ | 196,638 | ||||
Consumer | 163,408 | 78,338 | - | 241,746 | ||||||||
Total | $ | 233,311 | $ | 205,073 | $ | - | $ | 438,384 | ||||
Carrier Services | $ | 13,459 | $ | 128,864 | $ | - | $ | 142,323 | ||||
Other | 1,450 | 46 | - | 1,496 | ||||||||
Total Communications Services | $ | 350,651 | $ | 341,570 | $ | - | $ | 692,221 | ||||
Construction | $ | - | $ | 15,762 | $ | - | $ | 15,762 | ||||
Managed services | $ | 4,930 | $ | 12,832 | $ | - | $ | 17,762 | ||||
Total Other | $ | 4,930 | $ | 12,832 | $ | - | $ | 17,762 | ||||
Total Revenue | $ | 355,581 | $ | 370,164 | $ | - | $ | 725,745 | ||||
Depreciation | $ | 56,568 | $ | 75,020 | $ | 3,549 | $ | 135,137 | ||||
Amortization of intangibles from acquisitions | $ | 1,572 | $ | 11,444 | $ | - | $ | 13,016 | ||||
Total operating expenses | $ | 303,569 | $ | 375,820 | $ | 38,414 | $ | 717,803 | ||||
Operating income (loss) | $ | 52,012 | $ | (5,656 | ) | $ | (38,414 | ) | $ | 7,942 | ||
Net (income) loss attributable to non-controlling interests | $ | (6,613 | ) | $ | 8,552 | $ | - | $ | 1,939 | |||
Non GAAP measures: | ||||||||||||
EBITDA (2) | $ | 110,152 | $ | 80,808 | $ | (34,865 | ) | $ | 156,095 | |||
Adjusted EBITDA (1) | $ | 111,549 | $ | 85,395 | $ | (24,256 | ) | $ | 172,688 | |||
Balance Sheet Data (at |
||||||||||||
Cash, cash equivalents and restricted cash | $ | 26,417 | $ | 26,375 | $ | 6,935 | $ | 59,727 | ||||
Total current assets | 105,324 | 116,038 | 8,326 | 229,688 | ||||||||
Fixed assets, net | 462,447 | 585,969 | 7,538 | 1,055,954 | ||||||||
Total assets | 643,664 | 980,543 | 83,662 | 1,707,869 | ||||||||
Total current liabilities | 86,738 | 119,756 | 26,686 | 233,180 | ||||||||
Total debt, including current portion | 59,659 | 263,240 | 99,000 | 421,899 | ||||||||
(1) See Table 5 for reconciliation of Operating Income to Adjusted EBITDA | ||||||||||||
(2) See Table 5 for reconciliation of Operating Income to EBITDA | ||||||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments | ||||||||||||
Table 5 |
||||||||||||
Reconciliation of Non-GAAP Measures | ||||||||||||
(In Thousands) | ||||||||||||
For the three months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Operating income (loss) | $ | 12,244 | $ | (1,803 | ) | $ | (7,177 | ) | $ | 3,264 | ||
Depreciation expense | 14,774 | 19,279 | 583 | 34,636 | ||||||||
Amortization of intangibles from acquisitions | 269 | 2,853 | - | 3,122 | ||||||||
EBITDA | $ | 27,287 | $ | 20,329 | $ | (6,594 | ) | $ | 41,022 | |||
Stock-based compensation | 125 | 137 | 1,801 | 2,063 | ||||||||
Restructuring expenses | 3,491 | 3,097 | - | 6,588 | ||||||||
Transaction-related charges | - | 38 | 16 | 54 | ||||||||
(Gain) Loss on disposition of assets and contingent consideration | (35 | ) | 3,888 | (2,564 | ) | 1,289 | ||||||
ADJUSTED EBITDA | $ | 30,868 | $ | 27,489 | $ | (7,341 | ) | $ | 51,016 | |||
For the three months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Operating income (loss) | $ | 15,124 | $ | (1,457 | ) | $ | (8,996 | ) | $ | 4,671 | ||
Depreciation expense | 13,460 | 20,474 | 782 | 34,716 | ||||||||
Amortization of intangibles from acquisitions | 380 | 2,892 | - | 3,272 | ||||||||
EBITDA | $ | 28,964 | $ | 21,909 | $ | (8,214 | ) | $ | 42,659 | |||
Stock-based compensation | 70 | 86 | 1,554 | 1,710 | ||||||||
Transaction-related charges | - | 576 | (159 | ) | 417 | |||||||
(Gain) Loss on disposition of assets and contingent consideration | 128 | 384 | - | 512 | ||||||||
ADJUSTED EBITDA | $ | 29,162 | $ | 22,955 | $ | (6,819 | ) | $ | 45,298 | |||
Table 5 (continued) |
||||||||||||
Reconciliation of Non-GAAP Measures | ||||||||||||
(In Thousands) | ||||||||||||
For the year ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Operating income (loss) | $ | 53,420 | $ | (5,522 | ) | $ | (34,723 | ) | $ | 13,175 | ||
Depreciation expense | 57,420 | 81,594 | 2,613 | 141,627 | ||||||||
Amortization of intangibles from acquisitions | 1,253 | 11,383 | - | 12,636 | ||||||||
EBITDA | $ | 112,093 | $ | 87,455 | $ | (32,110 | ) | $ | 167,438 | |||
Stock-based compensation | 431 | 247 | 7,857 | 8,535 | ||||||||
Restructuring expenses | 3,491 | 7,737 | - | 11,228 | ||||||||
Transaction-related charges | - | 171 | 380 | 551 | ||||||||
(Gain) Loss on disposition of assets and contingent consideration | (60 | ) | 4,323 | (2,564 | ) | 1,699 | ||||||
ADJUSTED EBITDA | $ | 115,955 | $ | 99,933 | $ | (26,437 | ) | $ | 189,451 | |||
For the year ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Operating income (loss) | $ | 52,012 | $ | (5,656 | ) | $ | (38,414 | ) | 7,942 | |||
Depreciation expense | 56,568 | 75,020 | 3,549 | 135,137 | ||||||||
Amortization of intangibles from acquisitions | 1,572 | 11,444 | - | 13,016 | ||||||||
EBITDA | $ | 110,152 | $ | 80,808 | $ | (34,865 | ) | $ | 156,095 | |||
Stock-based compensation | 240 | 387 | 6,779 | 7,406 | ||||||||
Transaction-related charges | - | 1,669 | 3,129 | 4,798 | ||||||||
(Gain) Loss on disposition of assets and contingent consideration | 1,157 | 2,531 | 701 | 4,389 | ||||||||
ADJUSTED EBITDA | $ | 111,549 | $ | 85,395 | $ | (24,256 | ) | $ | 172,688 | |||
Table 6 |
|||||||
Non GAAP Measure - Net Debt Ratio | |||||||
(in Thousands) | |||||||
2023 | 2022 | ||||||
Current portion of long-term debt * | $ | 24,290 | $ | 6,172 | |||
Long-term debt, net of current portion * | 492,580 | 415,727 | |||||
Total debt | $ | 516,870 | $ | 421,899 | |||
Less: Cash, cash equivalents and restricted cash | 65,181 | 59,728 | |||||
Net Debt | $ | 451,689 | $ | 362,171 | |||
Adjusted EBITDA - for the four quarters ended | $ | 189,451 | $ | 172,688 | |||
Net Debt Ratio | 2.38 | 2.10 | |||||
* Excludes Customer receivable credit facility |
1 See Table 5 for reconciliation of Operating Income to Adjusted EBITDA, a non-GAAP measure.
2 For the Company’s Adjusted EBITDA Guidance, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA.
3 Please see “Use of Non-GAAP Financial Measures” below for a full definition of Net Debt Ratio.
Source: ATN International, Inc.